Beurs gesloten -
Nasdaq
22:00:00 02-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
13,19
USD
|
+3,29%
|
|
+3,61%
|
-25,10%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.382
|
1.851
|
2.165
|
1.878
|
1.142
|
860,6
|
-
|
-
|
Bedrijfswaarde
1 |
2.820
|
3.291
|
3.395
|
3.316
|
1.142
|
2.584
|
2.509
|
860,6
|
K/w-verhouding
|
30,1
x
|
74,6
x
|
10,5
x
|
11,5
x
|
21,5
x
|
21,1
x
|
13,6
x
|
7,9
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
0,95
x
|
1,18
x
|
1,25
x
|
0,92
x
|
0,55
x
|
0,43
x
|
0,42
x
|
0,39
x
|
Bedrijfswaarde/omzet
|
1,94
x
|
2,1
x
|
1,96
x
|
1,62
x
|
0,55
x
|
1,3
x
|
1,22
x
|
0,39
x
|
Bedrijfswaarde/EBITDA
|
6,24
x
|
6,62
x
|
6,27
x
|
5,17
x
|
2,03
x
|
5,09
x
|
4,67
x
|
1,47
x
|
Bedrijfswaarde/FCF
|
-49,9
x
|
1.746
x
|
43,1
x
|
-26
x
|
-
|
82,8
x
|
24,2
x
|
-
|
FCF Yield
|
-2,01%
|
0,06%
|
2,32%
|
-3,84%
|
-
|
1,21%
|
4,13%
|
-
|
Price to Book
|
3,02
x
|
2,18
x
|
1,65
x
|
1,33
x
|
-
|
0,62
x
|
0,59
x
|
-
|
Aantal aandelen (in duizenden)
|
58.917
|
59.072
|
73.681
|
72.288
|
64.832
|
65.243
|
-
|
-
|
Referentieprijs
2 |
23,46
|
31,34
|
29,38
|
25,98
|
17,61
|
13,19
|
13,19
|
13,19
|
Datum van publicatie
|
2/03/20
|
25/02/21
|
24/02/22
|
23/02/23
|
26/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.452
|
1.571
|
1.734
|
2.045
|
2.071
|
1.996
|
2.056
|
2.213
|
EBITDA
1 |
452,1
|
497
|
541,1
|
640,8
|
561,6
|
507,9
|
537,1
|
584
|
Bedrijfsresultaat (EBIT)
1 |
177
|
206,4
|
232,7
|
309,7
|
218,6
|
140,8
|
159,6
|
180,1
|
Operationele Marge
|
12,19%
|
13,14%
|
13,41%
|
15,14%
|
10,56%
|
7,05%
|
7,76%
|
8,14%
|
Resultaat voor belastingen (EBT)
1 |
71,57
|
41,39
|
301,2
|
260,5
|
84,24
|
54,44
|
80,49
|
92,5
|
Nettowinst (verlies)
1 |
61,2
|
32,12
|
231,4
|
198,6
|
60,33
|
40,25
|
59,62
|
65,6
|
Nettomarge
|
4,21%
|
2,04%
|
13,34%
|
9,71%
|
2,91%
|
2,02%
|
2,9%
|
2,96%
|
WPA
2 |
0,7800
|
0,4200
|
2,800
|
2,260
|
0,8200
|
0,6240
|
0,9680
|
1,670
|
Free Cash Flow
1 |
-56,56
|
1,885
|
78,81
|
-127,3
|
-
|
31,19
|
103,6
|
-
|
FCF-marge
|
-3,9%
|
0,12%
|
4,54%
|
-6,22%
|
-
|
1,56%
|
5,04%
|
-
|
Kasstroomconversie (ebitda)
|
-
|
0,38%
|
14,56%
|
-
|
-
|
6,14%
|
19,29%
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
5,87%
|
34,05%
|
-
|
-
|
77,5%
|
173,74%
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
2/03/20
|
25/02/21
|
24/02/22
|
23/02/23
|
26/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Omzet
1 |
466
|
482,4
|
485,9
|
509,7
|
516,9
|
533
|
501,1
|
529,3
|
523,1
|
517
|
479,8
|
507,4
|
516,5
|
512
|
507,4
|
EBITDA
1 |
153
|
154,8
|
157,7
|
157,7
|
162,7
|
162,7
|
138
|
157,1
|
136,6
|
129,9
|
118,8
|
128
|
131
|
130,7
|
130,5
|
Bedrijfsresultaat (EBIT)
1 |
69,44
|
70,75
|
69,79
|
76,34
|
79,44
|
78,35
|
47,42
|
69,74
|
50,32
|
40,58
|
28,42
|
36,88
|
38,77
|
36,63
|
35,7
|
Operationele Marge
|
14,9%
|
14,67%
|
14,37%
|
14,98%
|
15,37%
|
14,7%
|
9,46%
|
13,18%
|
9,62%
|
7,85%
|
5,92%
|
7,27%
|
7,51%
|
7,16%
|
7,04%
|
Resultaat voor belastingen (EBT)
1 |
81,24
|
60,64
|
65,08
|
69,25
|
64,92
|
61,24
|
26,57
|
49,74
|
23,52
|
-15,59
|
6,475
|
15,43
|
17,28
|
15,22
|
15,4
|
Nettowinst (verlies)
1 |
64,67
|
44,52
|
49,8
|
55,09
|
51,04
|
42,65
|
20,14
|
38,02
|
17,17
|
-15,01
|
4,798
|
11,41
|
12,77
|
11,23
|
11,65
|
Nettomarge
|
13,88%
|
9,23%
|
10,25%
|
10,81%
|
9,87%
|
8%
|
4,02%
|
7,18%
|
3,28%
|
-2,9%
|
1%
|
2,25%
|
2,47%
|
2,19%
|
2,3%
|
WPA
2 |
0,8100
|
0,5700
|
0,5700
|
0,6100
|
0,5700
|
0,5000
|
0,2500
|
0,4900
|
0,2400
|
-0,2400
|
0,0740
|
0,1760
|
0,1980
|
0,1800
|
0,2100
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
4/11/21
|
24/02/22
|
5/05/22
|
4/08/22
|
3/11/22
|
23/02/23
|
4/05/23
|
3/08/23
|
6/11/23
|
26/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.438
|
1.439
|
1.230
|
1.438
|
-
|
1.724
|
1.649
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,181
x
|
2,896
x
|
2,273
x
|
2,244
x
|
-
|
3,394
x
|
3,07
x
|
-
|
Free Cash Flow
1 |
-56,6
|
1,89
|
78,8
|
-127
|
-
|
31,2
|
104
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
23,4%
|
18,6%
|
12%
|
14,5%
|
-
|
2,6%
|
3,5%
|
-
|
ROA (netto-inkomsten/totale activa)
|
3,97%
|
4,21%
|
-
|
-
|
-
|
0,9%
|
1,3%
|
-
|
Totale activa
1 |
1.542
|
762,2
|
-
|
-
|
-
|
4.472
|
4.586
|
-
|
Nettoactief per aandeel
2 |
7,760
|
14,40
|
17,80
|
19,50
|
-
|
21,20
|
22,20
|
-
|
Cashflow per aandeel
2 |
5,720
|
8,550
|
7,660
|
5,350
|
-
|
6,300
|
7,000
|
-
|
Capex
1 |
454
|
510
|
505
|
599
|
-
|
410
|
375
|
-
|
Capex/omzet
|
31,23%
|
32,5%
|
29,1%
|
29,31%
|
-
|
20,53%
|
18,24%
|
-
|
Datum van publicatie
|
2/03/20
|
25/02/21
|
24/02/22
|
23/02/23
|
26/02/24
|
-
|
-
|
-
|
Laatste slotkoers
13,19
USD Gemiddelde koersdoel
19,17
USD Spread / Gemiddelde doel +45,31% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -25,10% | 833 mln. | | +23,82% | 4,01 mld. | | -0,34% | 1,42 mld. | | +13,16% | 405 mln. | | -14,57% | 179 mln. | | +2,34% | 67,32 mln. |
Luchtvracht
|